Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $211k initial cash invested.
-20.43%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,732
Rent
-$3,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $7,320 expenses = $3,588 out of pocket
Investment Breakdown
|
Purchase Price
$1004k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,732
Total Expenses
$7,320
Mortgage P&I
134%
$5,017
Property Taxes
26%
$982
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0